v3.26.3
DERIVATIVE LIABILITIES (Tables)
9 Months Ended
Sep. 30, 2026
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
SCHEDULE OF FAIR VALUE ASSUMPTIONS OF WARRANTS

Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each conversion option is estimated using the Black-Scholes valuation model. The following assumptions were used for the nine months ended September 30, 2026 and 2025:

 

    

Nine Months Ended

September 30, 2026

    Inception 
Expected term   0.01 - 1.00 years    1.00 years 
Expected volatility   210- 334%   358% – 390%
Expected dividend yield   -    - 
Risk-free interest rate   3.44 – 4.33%   3.48 – 4.15%
Market price  $0.0001 – $0.0003   $0.0001 - $0.0003 

 

  

Nine Months Ended

September 30, 2025

   Inception 
Expected term   0.25 years    0.75 – 1.00 years 
Expected volatility   374%   120% – 125% 
Expected dividend yield   -    - 
Risk-free interest rate   4.01%   4.85%
Market price  $0.0002 – $0.001   $0.0078 - $0.013 

 

  

Year Ended

December 31, 2025

   Inception 
Expected term   0.21 - 1.00 years    1.00 years 
Expected volatility   358%   358% – 390%
Expected dividend yield   -    - 
Risk-free interest rate   3.67%   3.48 – 4.15%
Market price  $0.0002 – $0.001   $0.0001 - $0.0003 
SCHEDULE OF ACTIVITY RELATED TO DERIVATIVE LIABILITIES

Activity related to the derivative liabilities for the periods ended September 30, 2026 and December 31, 2025 is as follows:

 

   September 30,
2026
   December 31,
2025
 
Beginning balances  $1,400,996   $338,986 
Recognition of derivative liability on conversion options of notes   461,517    1,127,825 
Derivative expense   788,504    1,115,146 
Conversion of note payable   (795,872)   (1,058,487)
Change in fair value of derivative liabilities   (596,390)   (122,474)
Ending balances  $1,258,755   $1,400,996